Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

C MEDIA ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 2.9%   Bankruptcy risk   1.6% 3.7% 0.9% 1.4% 1.2% 1.8% 8.4% 7.1%   Credit score (0-100)   77 53 89 78 81 71 28 34   Credit rating   A BBB A A A A BB BBB   Credit limit (kDKK)   31.9 0.0 789.0 79.3 285.7 5.5 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   -673 -320 20.3 -20.3 -20.3 -40.4 0.0 0.0   EBITDA   -1,918 -1,721 39.1 -303 -192 -379 0.0 0.0   EBIT   -2,150 -1,934 -35.2 -442 -323 -506 0.0 0.0   Pre-tax profit (PTP)   7,104.0 -2,370.1 1,053.5 -42.0 -262.4 -186.7 0.0 0.0   Net earnings   6,823.1 -2,370.1 1,053.5 -42.0 226.6 -148.3 0.0 0.0   Pre-tax profit without non-rec. items   7,104 -2,370 1,053 -42.0 -262 -187 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Tangible assets total   1,328 1,115 1,041 902 315 437 0.0 0.0   Shareholders equity total   13,817 10,797 11,851 11,809 11,979 9,190 8,215 8,215   Interest-bearing liabilities   150 77.7 1.3 0.0 0.0 2,736 0.0 0.0   Balance sheet total (assets)   14,443 11,468 11,881 11,812 11,984 12,193 8,215 8,215   Net Debt   -9,015 -4,264 -2,410 -1,336 -1,267 -6,442 -8,215 -8,215     See the entire balance sheet 1000.0 Volume  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   -673 -320 20.3 -20.3 -20.3 -40.4 0.0 0.0   Gross profit growth   -88.7% 52.4% 0.0% 0.0% 0.0% -99.0% 0.0% 0.0%   Employees   1 1 1 0 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% -100.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   14,443 11,468 11,881 11,812 11,984 12,193 8,215 8,215   Balance sheet change%   50.1% -20.6% 3.6% -0.6% 1.5% 1.7% -32.6% 0.0%   Added value   -1,917.6 -1,721.0 39.1 -303.5 -184.4 -378.6 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -2,740 -427 -148 -277 -718 -6 -437 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   -2.0 -3.0 -4.0 -5.0 -5.0 -5.0 0.0 0.0   1000.0 Profitability  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   319.3% 604.0% -173.1% 2,175.2% 1,589.6% 1,251.5% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   59.2% -13.2% 9.0% 0.5% 0.1% -1.4% 0.0% 0.0%   ROI %   61.8% -13.8% 9.3% 0.3% 0.1% -1.5% 0.0% 0.0%   ROE %   63.6% -19.3% 9.3% -0.4% 1.9% -1.4% 0.0% 0.0%   1000.0 Solidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Equity ratio %   95.7% 94.2% 99.7% 100.0% 100.0% 75.4% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   470.1% 247.7% -6,166.6% 440.3% 661.0% 1,701.4% 0.0% 0.0%   Gearing %   1.1% 0.7% 0.0% 0.0% 0.0% 29.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   2.9% 580.8% 3.2% 10,870.7% 0.0% 0.9% 0.0% 0.0%   1000.0 Liquidity  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Quick Ratio   18.7 13.2 329.9 3,002.1 1,914.0 3.7 0.0 0.0   Current Ratio   18.7 13.2 329.9 3,002.1 1,914.0 3.7 0.0 0.0   Cash and cash equivalent   9,164.9 4,341.4 2,411.2 1,336.1 1,266.7 9,177.2 0.0 0.0   1000.0 Capital use efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   6,077.4 3,939.1 8,400.7 8,863.1 9,235.6 5,045.6 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/6 2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023e N/A 2024e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   -1,918 -1,721 39 0 -184 -379 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   -1,918 -1,721 39 0 -192 -379 0 0   EBIT / employee   -2,150 -1,934 -35 0 -323 -506 0 0   Net earnings / employee   6,823 -2,370 1,053 0 227 -148 0 0